Flat
ST7
4 beds
2 baths
St. Martins Road, Talke Pits ST7
West Midlands, England · ST7
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£1,329
↗ 1%After 5 Years
Change In Property Value
£74,030
↗ 23%After 5 Years
Return On Investment
74%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,308 | £16,553 | £16,966 | £17,391 | £17,912 | £85,130 |
| Total Expenses | £16,525 | £16,596 | £16,680 | £16,766 | £16,861 | £83,428 |
| Profit Before Tax | £-217 | £-43 | £286 | £624 | £1,051 | £1,702 |
| Profit After Tax | £-217 | £-43 | £232 | £506 | £851 | £1,329 |
| Change In Property Value | £8,125 | £8,328 | £15,365 | £19,625 | £22,587 | £74,030 |
| Net Return | £7,908 | £8,285 | £15,597 | £20,131 | £23,438 | £75,359 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 8% | 8% | 15% | 20% | 23% | 74% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change